Valuation Supalai

Stocks

End-of-day quote Thailand S.E. 2026-08-11			5-day change	1st Jan Change
15.90 ^THB	+0.63%		0.00%	-6.47%

Aug. 11	Supalai Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jul. 06	Yuanta Securities Investment Consulting Downgrades Supalai to Hold From Buy; Price Target is THB16	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	29,995	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-6.47%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,415	62,629	62,188
Change	-	-24.05%	23.85%	9.92%	2.57%	-5.82%	0.34%	-0.7%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.11x	6.73x	6.12x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.54x	0.52x	0.5x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	1.03x	1.18x	0.6x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.19x	1.16x	1.09x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.47x	2.42x	2.27x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.7x	11.3x	10.8x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.2x	12.6x	11.2x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	11.9x	19.5x	14.3x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	8.41%	5.14%	7.01%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.243	1.271	1.356
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.82%	7.99%	8.53%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.235	2.363	2.6
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.6%	53.8%	52.2%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,237	25,931	27,445
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,315	5,551	5,781
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,729	4,985	5,541
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,328	4,574	5,014
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,420	32,635	32,194
Reference price ²	22.70	24.30	18.60	18.20	17.00	15.90	15.90	15.90
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,886,454	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/25/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPALAI	7.13x	2.47x	11.7x	7.8%	906M
SUN HUNG KAI PROPERTIES LIMITED	15.1x	4.82x	12.97x	3.35%	42.99B
CHINA RESOURCES LAND LIMITED	8.61x	1.49x	7.8x	4.13%	29.74B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.08B
EMAAR PROPERTIES	6.23x	0.33x	0.69x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.75B
CK ASSET HOLDINGS LIMITED	8.84x	2.28x	7x	3.95%	20.82B
ALPHA DHABI HOLDING	8.03x	0.89x	3.24x	2.78%	20.55B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.8B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.08x	1.64x	14.18x	3.74%	18.37B
Average	10.98x	2.76x	10.64x	4.02%	23.28B
Weighted average by Cap.	11.77x	2.91x	10.60x	3.67%